Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Chipotle Mexican Grill Inc. pages available for free this week:
- Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
- Analysis of Liquidity Ratios
- Analysis of Solvency Ratios
- Analysis of Geographic Areas
- Common Stock Valuation Ratios
- Present Value of Free Cash Flow to Equity (FCFE)
- Return on Equity (ROE) since 2005
- Price to Operating Profit (P/OP) since 2005
- Price to Sales (P/S) since 2005
- Analysis of Revenues
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Chipotle Mexican Grill Inc. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
| ROE | = | ROA | × | Financial Leverage | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates a consistent upward trend in Return on Equity (ROE), accompanied by fluctuations in both Return on Assets (ROA) and Financial Leverage. ROE increased significantly from 28.42% in 2021 to 54.26% in 2025. This increase was not linear, with periods of more rapid growth followed by stabilization.
- Return on Assets (ROA)
- ROA exhibited a steady increase from 9.81% in 2021 to 17.07% in 2025. The rate of increase was most pronounced between 2021 and 2023, slowing down in subsequent years. This suggests improving efficiency in asset utilization over the period.
- Financial Leverage
- Financial Leverage showed initial stability, remaining around 2.90 in 2021 and 2022. A decrease was observed in 2023 and 2024, reaching 2.52. However, leverage increased substantially in 2025 to 3.18. This indicates a changing capital structure, with a greater reliance on debt financing in the most recent year.
The increase in ROE appears to be driven by a combination of improving asset efficiency, as indicated by the rising ROA, and changes in financial leverage. While ROA contributed positively throughout the period, the significant jump in ROE between 2024 and 2025 is largely attributable to the increase in Financial Leverage. This suggests that the company is amplifying returns to equity holders through increased debt financing, which also introduces increased financial risk.
The interplay between ROA and Financial Leverage highlights a shift in the company’s financial strategy. Initially, growth in ROE was primarily fueled by operational efficiency. More recently, the company has increasingly utilized financial leverage to enhance returns, potentially indicating a change in risk appetite or available investment opportunities.
Three-Component Disaggregation of ROE
| ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates a generally positive trajectory in performance, as evidenced by the Return on Equity (ROE). This improvement appears to be driven by a combination of factors relating to profitability, asset utilization, and financial leverage. A detailed examination of the individual components reveals nuanced trends.
- Net Profit Margin
- The Net Profit Margin exhibited an upward trend from 8.65% in 2021 to a peak of 13.56% in 2024. While a slight decrease to 12.88% is observed in 2025, the margin remains significantly higher than the value recorded in 2021. This suggests improving operational efficiency and/or pricing power over the period.
- Asset Turnover
- Asset Turnover showed initial improvement, increasing from 1.13 in 2021 to 1.25 in 2022. Subsequent years saw a slight decline to 1.23 in both 2023 and 2024, before increasing to 1.33 in 2025. This indicates fluctuations in the efficiency with which assets are used to generate sales, with a positive trend emerging in the most recent year.
- Financial Leverage
- Financial Leverage fluctuated throughout the period. It initially remained relatively stable between 2021 and 2022, at 2.90 and 2.93 respectively. A decrease was then observed in 2023 and 2024, falling to 2.63 and 2.52. However, a notable increase to 3.18 is recorded in 2025, suggesting a greater reliance on debt financing in that year.
- Return on Equity (ROE)
- ROE increased substantially from 28.42% in 2021 to 37.97% in 2022, and continued to rise to 40.13% in 2023 and 41.97% in 2024. The most significant increase occurred in 2025, with ROE reaching 54.26%. This substantial growth in ROE is attributable to the combined effect of improvements in Net Profit Margin, Asset Turnover, and, particularly, the increase in Financial Leverage in the final year.
The interplay between these three components highlights a dynamic financial profile. While profitability and asset utilization contribute to the overall positive trend, the increased use of financial leverage in 2025 appears to have had a disproportionately positive impact on ROE. Continued monitoring of these ratios is recommended to assess the sustainability of this performance and the associated risk profile.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The five-component DuPont analysis reveals a significant improvement in Return on Equity (ROE) over the observed period. This increase is driven by a combination of factors relating to profitability, asset utilization, and financial leverage. The analysis indicates a strengthening financial performance, culminating in a substantial increase in ROE by the end of the period.
- Tax Burden
- The Tax Burden remained consistently at 0.76 from 2022 through 2025, indicating a stable effective tax rate. A slight decrease from 0.80 in 2021 to 0.76 in 2022 suggests a minor improvement in tax efficiency, but this effect plateaus thereafter.
- Interest Burden
- The Interest Burden remained constant at 1.00 throughout the entire period. This suggests that the company’s earnings consistently cover its interest expense, and there were no changes in its capital structure affecting interest obligations.
- EBIT Margin
- The EBIT Margin demonstrates a clear upward trend, increasing from 10.77 in 2021 to 17.77 in 2024. While there is a slight decrease to 16.85 in 2025, the margin remains significantly higher than in earlier years. This indicates improving operational efficiency and pricing power. The most substantial gains occurred between 2021 and 2024.
- Asset Turnover
- Asset Turnover experienced an initial increase from 1.13 in 2021 to 1.25 in 2022, suggesting improved efficiency in utilizing assets to generate sales. It then stabilized around 1.23 for 2023 and 2024 before increasing to 1.33 in 2025, indicating a renewed improvement in asset utilization. This suggests the company is becoming more effective at converting investments in assets into revenue.
- Financial Leverage
- Financial Leverage initially increased slightly from 2.90 in 2021 to 2.93 in 2022, then decreased to 2.52 in 2024. A notable increase to 3.18 in 2025 suggests a greater reliance on debt financing. This increase in leverage, combined with the other positive trends, contributed significantly to the final ROE figure.
- Return on Equity (ROE)
- ROE increased substantially throughout the period, rising from 28.42 in 2021 to 54.26 in 2025. The largest increase occurred between 2022 and 2025. This significant improvement is a result of the combined positive effects of the increasing EBIT Margin, improving Asset Turnover, and increasing Financial Leverage, partially offset by the stable Tax Burden and Interest Burden.
In summary, the observed increase in ROE is attributable to improvements in profitability and asset utilization, coupled with a strategic increase in financial leverage. The consistent tax and interest burdens suggest stability in those areas, allowing the gains from operational and financial strategies to translate directly into improved returns for equity holders.
Two-Component Disaggregation of ROA
| ROA | = | Net Profit Margin | × | Asset Turnover | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The financial performance, as indicated by the presented metrics, demonstrates a consistent upward trajectory over the observed period. Specifically, Return on Assets (ROA) has exhibited substantial growth, driven by improvements in both Net Profit Margin and Asset Turnover.
- Net Profit Margin
- The Net Profit Margin experienced a steady increase from 8.65% in 2021 to a peak of 13.56% in 2024. While a slight decrease to 12.88% is noted in 2025, the margin remains significantly higher than the 2021 level. This suggests improving operational efficiency and/or pricing power.
- Asset Turnover
- Asset Turnover shows an initial increase from 1.13 in 2021 to 1.25 in 2022, indicating enhanced efficiency in utilizing assets to generate sales. The ratio stabilizes at 1.23 for 2023 and 2024 before increasing to 1.33 in 2025. This final increase suggests a further improvement in the effectiveness of asset utilization.
- Return on Assets (ROA)
- ROA has consistently increased throughout the period, rising from 9.81% in 2021 to 17.07% in 2025. This growth is directly attributable to the concurrent improvements in both Net Profit Margin and Asset Turnover. The consistent positive trend in ROA indicates a strengthening ability to generate profits from its asset base.
The disaggregation of ROA into its component parts reveals that improvements in profitability and asset efficiency have both contributed to the overall positive trend. The slight dip in Net Profit Margin in 2025 did not impede the overall ROA growth, as the concurrent increase in Asset Turnover partially offset this effect.
Four-Component Disaggregation of ROA
| ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
|---|---|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | × | |||||
| Dec 31, 2024 | = | × | × | × | |||||
| Dec 31, 2023 | = | × | × | × | |||||
| Dec 31, 2022 | = | × | × | × | |||||
| Dec 31, 2021 | = | × | × | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The financial performance, as indicated by the four-component DuPont analysis, demonstrates a consistent improvement in Return on Assets (ROA) from 2021 to 2025. This improvement is driven by increases in both profitability and efficiency, partially offset by stable financial leverage and tax rates. A detailed examination of the individual components reveals the key drivers of this trend.
- Tax Burden
- The Tax Burden remained constant at 0.76 across the entire period from 2021 to 2025. This indicates no significant changes in the company’s effective tax rate or tax planning strategies during this timeframe.
- Interest Burden
- The Interest Burden consistently registered at 1.00 throughout the period. This suggests the company maintained a stable capital structure with no significant changes in its debt levels relative to earnings before interest and taxes (EBIT). The absence of fluctuation implies consistent financial leverage.
- EBIT Margin
- The EBIT Margin exhibited a clear upward trend, increasing from 10.77% in 2021 to 17.77% in 2024, before slightly decreasing to 16.85% in 2025. This indicates improving operational efficiency and pricing power, resulting in a greater proportion of revenue translating into earnings before interest and taxes. The peak in 2024 suggests particularly strong profitability during that year.
- Asset Turnover
- Asset Turnover showed an increasing trend from 1.13 in 2021 to 1.33 in 2025. This signifies improved efficiency in utilizing assets to generate revenue. The company is becoming more effective at converting its investments in assets into sales. While there was a slight decrease from 1.25 in 2022 to 1.23 in 2023, the overall trend is positive.
- Return on Assets (ROA)
- ROA increased steadily from 9.81% in 2021 to 17.07% in 2025. This positive trend is a direct result of the improvements in both the EBIT Margin and Asset Turnover, which were not offset by changes in the Tax Burden or Interest Burden. The consistent increase in ROA demonstrates the company’s growing ability to generate profits from its asset base.
In summary, the observed improvements in ROA are primarily attributable to enhanced profitability and asset utilization. The stable tax and interest burdens suggest that these improvements are not simply the result of financial engineering, but rather reflect underlying operational improvements.
Disaggregation of Net Profit Margin
| Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates a generally positive trend in profitability metrics, with some moderation in the most recent year. The net profit margin experienced consistent growth from 2021 to 2024, followed by a slight decrease in 2025. This performance appears strongly linked to the evolution of the EBIT margin, which serves as a key driver of overall profitability.
- Net Profit Margin
- The net profit margin increased from 8.65% in 2021 to 13.56% in 2024, representing a substantial improvement over the four-year period. However, this margin decreased to 12.88% in 2025, indicating a potential stabilization or slight reversal of the prior trend. The consistent tax and interest burdens suggest that changes in these factors did not materially contribute to the observed fluctuations.
- EBIT Margin
- The EBIT margin exhibited a similar pattern to the net profit margin, rising from 10.77% in 2021 to 17.77% in 2024. This indicates improved operational efficiency and/or pricing power. The subsequent decline to 16.85% in 2025 mirrors the decrease in net profit margin, reinforcing the EBIT margin’s influence on overall profitability. The magnitude of the EBIT margin’s change is greater than that of the net profit margin, suggesting that factors beyond taxes and interest are influencing the final net profit.
- Tax and Interest Burdens
- Both the tax burden and interest burden remained constant at 0.80 and 1.00 respectively throughout the entire period. This stability suggests that changes in these factors did not contribute to the observed trends in net profit margin. The consistent tax burden implies no significant changes in the effective tax rate, while the constant interest burden indicates a stable capital structure and/or interest expense.
In summary, the observed trends suggest a period of strong profitability growth driven primarily by improvements in operational performance, as reflected in the EBIT margin. The slight decline in both the EBIT and net profit margins in 2025 warrants further investigation to determine the underlying causes and assess the sustainability of future profitability.